Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
5.94 EUR | +3.12% | +4.21% | -0.67% |
04-12 | Aspo Oyj Reappoints Deloitte Oy as Auditor | CI |
04-12 | Aspo Oyj Announces Board Changes | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 237.2 | 262.6 | 355.1 | 257.1 | 187.8 | 186.5 | - | - |
Enterprise Value (EV) 1 | 435.1 | 432.5 | 522.5 | 412.8 | 353 | 331.6 | 333.6 | 275.5 |
P/E ratio | 16.2 x | 21.5 x | 14.9 x | 13.4 x | - | 10.5 x | 7.56 x | 6.69 x |
Yield | 5.91% | 4.17% | 2.02% | 5.61% | 7.86% | 8.14% | 8.42% | 9.03% |
Capitalization / Revenue | 0.4 x | 0.52 x | 0.61 x | 0.4 x | 0.35 x | 0.33 x | 0.32 x | 0.31 x |
EV / Revenue | 0.74 x | 0.86 x | 0.89 x | 0.64 x | 0.66 x | 0.59 x | 0.57 x | 0.46 x |
EV / EBITDA | 8.75 x | 8.95 x | 6.79 x | 4.49 x | 5.88 x | 5 x | 4.7 x | 3.68 x |
EV / FCF | 9.23 x | 7.72 x | 19 x | 12 x | 12.9 x | 7.23 x | 7.92 x | 7.02 x |
FCF Yield | 10.8% | 12.9% | 5.26% | 8.33% | 7.73% | 13.8% | 12.6% | 14.3% |
Price to Book | 1.94 x | 2.31 x | 2.74 x | 1.79 x | 1.34 x | 1.27 x | 1.27 x | 1.06 x |
Nbr of stocks (in thousands) | 31,123 | 31,258 | 31,258 | 31,358 | 31,404 | 31,404 | - | - |
Reference price 2 | 7.620 | 8.400 | 11.36 | 8.200 | 5.980 | 5.940 | 5.940 | 5.940 |
Announcement Date | 20-02-13 | 21-02-11 | 22-02-16 | 23-02-15 | 24-02-16 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 587.7 | 500.7 | 586.4 | 643.4 | 536.4 | 561.9 | 585.5 | 604 |
EBITDA 1 | 49.7 | 48.3 | 76.9 | 91.9 | 60 | 66.27 | 70.93 | 74.83 |
EBIT 1 | 21.1 | 19.3 | 42.4 | 55.3 | 26.5 | 33.4 | 38.23 | 40.93 |
Operating Margin | 3.59% | 3.85% | 7.23% | 8.59% | 4.94% | 5.94% | 6.53% | 6.78% |
Earnings before Tax (EBT) 1 | 18.2 | 14.8 | 33 | 27.6 | 16.6 | 22.01 | 30.16 | 33.11 |
Net income 1 | 16.1 | 13.4 | 25.3 | 20.7 | 1.6 | 17.75 | 24.65 | 27.95 |
Net margin | 2.74% | 2.68% | 4.31% | 3.22% | 0.3% | 3.16% | 4.21% | 4.63% |
EPS 2 | 0.4700 | 0.3900 | 0.7600 | 0.6100 | - | 0.5654 | 0.7852 | 0.8880 |
Free Cash Flow 1 | 47.15 | 56 | 27.5 | 34.4 | 27.3 | 45.87 | 42.1 | 39.27 |
FCF margin | 8.02% | 11.18% | 4.69% | 5.35% | 5.09% | 8.16% | 7.19% | 6.5% |
FCF Conversion (EBITDA) | 94.87% | 115.94% | 35.76% | 37.43% | 45.5% | 69.22% | 59.35% | 52.47% |
FCF Conversion (Net income) | 292.86% | 417.91% | 108.7% | 166.18% | 1,706.25% | 258.46% | 170.82% | 140.48% |
Dividend per Share 2 | 0.4500 | 0.3500 | 0.2300 | 0.4600 | 0.4700 | 0.4833 | 0.5000 | 0.5367 |
Announcement Date | 20-02-13 | 21-02-11 | 22-02-16 | 23-02-15 | 24-02-16 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 148 | 163.2 | 160.4 | 161.4 | 157.8 | 163.8 | 141.6 | 132.6 | 130 | 132.2 | 136.7 | 140.1 | 140.7 | 144.5 |
EBITDA 1 | 18.3 | 26.5 | 18.4 | 22.9 | 21.4 | 22.8 | 16.2 | 11.8 | 16.5 | 15.7 | 13.8 | 15.2 | 16.6 | 18.35 |
EBIT 1 | 11 | 13.9 | 15 | 16 | 13 | 11.3 | 8 | 3.6 | 7.4 | 7 | 6 | 7.933 | 9.1 | 10.43 |
Operating Margin | 7.43% | 8.52% | 9.35% | 9.91% | 8.24% | 6.9% | 5.65% | 2.71% | 5.69% | 5.3% | 4.39% | 5.66% | 6.47% | 7.22% |
Earnings before Tax (EBT) 1 | 6.6 | 7.7 | 8.5 | 11.7 | 10.4 | -3 | 6.7 | 0.6 | 5.6 | 3.7 | 3.7 | 5.1 | 6.65 | 8.4 |
Net income 1 | 5.4 | 5.7 | 7 | 9.6 | 9.4 | -5.4 | 7.2 | -5.7 | 3.9 | -3.8 | 3 | 4.3 | 6 | 7.267 |
Net margin | 3.65% | 3.49% | 4.36% | 5.95% | 5.96% | -3.3% | 5.08% | -4.3% | 3% | -2.87% | 2.19% | 3.07% | 4.26% | 5.03% |
EPS 2 | 0.1600 | 0.1700 | 0.2100 | 0.3100 | 0.3000 | -0.2100 | 0.2100 | -0.1900 | 0.1000 | -0.1300 | 0.0833 | 0.1350 | 0.1800 | 0.2200 |
Dividend per Share 2 | - | 0.2300 | - | - | - | 0.4600 | - | - | - | 0.2400 | - | - | - | - |
Announcement Date | 21-10-27 | 22-02-16 | 22-05-04 | 22-08-10 | 22-11-02 | 23-02-15 | 23-05-03 | 23-08-10 | 23-11-01 | 24-02-16 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 198 | 170 | 167 | 156 | 165 | 145 | 147 | 89 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 3.983 x | 3.518 x | 2.177 x | 1.694 x | 2.753 x | 2.19 x | 2.074 x | 1.189 x |
Free Cash Flow 1 | 47.2 | 56 | 27.5 | 34.4 | 27.3 | 45.9 | 42.1 | 39.3 |
ROE (net income / shareholders' equity) | 13.5% | 11.4% | 20.8% | 15.2% | 1.2% | 12.3% | 16.8% | 17.3% |
ROA (Net income/ Total Assets) | 3.98% | 3.38% | 9.01% | 5.04% | - | 2.93% | 5.59% | 6.47% |
Assets 1 | 404.8 | 397 | 280.9 | 411.1 | - | 605.9 | 440.7 | 432.2 |
Book Value Per Share 2 | 3.920 | 3.630 | 4.140 | 4.580 | 4.470 | 4.680 | 4.660 | 5.610 |
Cash Flow per Share 2 | 1.690 | 1.890 | 1.320 | 2.000 | - | 1.790 | 1.840 | 1.910 |
Capex 1 | 5.4 | 7.2 | 16.9 | 17.8 | 21.8 | 22.7 | 27.5 | 23.8 |
Capex / Sales | 0.92% | 1.44% | 2.88% | 2.77% | 4.06% | 4.04% | 4.71% | 3.95% |
Announcement Date | 20-02-13 | 21-02-11 | 22-02-16 | 23-02-15 | 24-02-16 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-0.67% | 193M | |
+33.45% | 12.25B | |
+24.04% | 4.13B | |
+38.63% | 4B | |
+15.85% | 2.8B | |
-15.37% | 1.89B | |
+17.72% | 1.88B | |
+11.00% | 1.85B | |
+0.14% | 1.66B | |
+32.42% | 1.59B |
- Stock Market
- Equities
- ASPO Stock
- Financials Aspo Oyj